Loans (Tables)

3 Months Ended

Mar. 31, 2015


	March 31, 2015		December 31, 2014
Commercial	$	114,241	$	119,158
Real estate - commercial		608,267		600,629
Real estate - construction		39,430		44,795
Real estate - residential		363,967		370,191
Consumer		3,495		3,504
Overdraft		368		649
Lease financing receivables		8,651		8,038
Other		11,945		11,630
		1,150,364		1,158,594
Net deferred loan fees		705		738
	$	1,151,069	$	1,159,332


.															Recorded
															Investment
															90 days or
					90 Days or										Greater Past
	30-59 Days		60-89 Days		Greater Past		Total Past								Due and
March 31, 2015	Past Due		Past Due		Due		Due		Current		Nonaccrual		Total Loans		Accruing
Commercial	$	684	$	-	$	-	$	684	$	120,311	$	1,897	$	122,892	$	-
Real estate - commercial
Owner occupied general purpose		2,921		-		-		2,921		127,156		5,427		135,504		-
Owner occupied special purpose		-		-		-		-		170,733		1,409		172,142		-
Non-owner occupied general purpose		-		-		-		-		151,033		750		151,783		-
Non-owner occupied special purpose		-		-		-		-		92,702		1,198		93,900		-
Retail properties		-		-		-		-		41,012		-		41,012		-
Farm		-		-		-		-		12,556		1,370		13,926		-
Real estate - construction
Homebuilder		-		-		-		-		2,660		-		2,660		-
Land		-		-		-		-		2,463		-		2,463		-
Commercial speculative		-		-		-		-		6,300		-		6,300		-
All other		-		-		-		-		27,506		501		28,007		-
Real estate - residential
Investor		359		-		-		359		134,329		1,160		135,848		-
Owner occupied		2,092		-		-		2,092		107,125		6,745		115,962		-
Revolving and junior liens		255		10		-		265		109,301		2,591		112,157		-
Consumer		-		-		-		-		3,495		-		3,495		-
All other1		-		-		-		-		13,018		-		13,018		-
	$	6,311	$	10	$	-	$	6,321	$	1,121,700	$	23,048	$	1,151,069	$	-


															Recorded
															Investment
															90 days or
					90 Days or										Greater Past
	30-59 Days		60-89 Days		Greater Past		Total Past								Due and
December 31, 2014	Past Due		Past Due		Due		Due		Current		Nonaccrual		Total Loans		Accruing
Commercial	$	38	$	-	$	-	$	38	$	125,658	$	1,500	$	127,196	$	-
Real estate - commercial
Owner occupied general purpose		699		-		-		699		126,029		5,937		132,665		-
Owner occupied special purpose		-		-		-		-		167,874		1,441		169,315		-
Non-owner occupied general purpose		-		-		-		-		153,328		4,907		158,235		-
Non-owner occupied special purpose		-		-		-		-		87,054		1,423		88,477		-
Retail properties		-		-		-		-		37,780		-		37,780		-
Farm		-		-		-		-		14,157		-		14,157		-
Real estate - construction
Homebuilder		-		-		-		-		3,204		-		3,204		-
Land		-		-		-		-		1,658		-		1,658		-
Commercial speculative		-		-		-		-		13,431		-		13,431		-
All other		71		29		-		100		25,841		561		26,502		-
Real estate - residential
Investor		-		-		-		-		135,273		1,942		137,215		-
Owner occupied		1,076		914		-		1,990		107,727		6,711		116,428		-
Revolving and junior liens		94		44		-		138		113,906		2,504		116,548		-
Consumer		-		-		-		-		3,504		-		3,504		-
All other1		-		-		-		-		13,017		-		13,017		-
	$	1,978	$	987	$	-	$	2,965	$	1,129,441	$	26,926	$	1,159,332	$	-

1. The “All other” class includes overdrafts and net deferred costs.


March 31, 2015			Special
	Pass		Mention		Substandard 1		Doubtful		Total
Commercial	$	111,647	$	6,309	$	4,936	$	-	$	122,892
Real estate - commercial
Owner occupied general purpose		125,429		3,123		6,952		-		135,504
Owner occupied special purpose		161,825		6,894		3,423		-		172,142
Non-owner occupied general purpose		146,281		2,872		2,630		-		151,783
Non-owner occupied special purpose		88,655		4,047		1,198		-		93,900
Retail Properties		38,501		2,511		-		-		41,012
Farm		12,027		529		1,370		-		13,926
Real estate - construction
Homebuilder		2,660		-		-		-		2,660
Land		2,463		-		-		-		2,463
Commercial speculative		2,828		-		3,472		-		6,300
All other		27,506		-		501		-		28,007
Real estate - residential
Investor		134,673		-		1,175		-		135,848
Owner occupied		108,433		-		7,529		-		115,962
Revolving and junior liens		108,735		188		3,234		-		112,157
Consumer		3,494		-		1		-		3,495
All other		13,018		-		-		-		13,018
Total	$	1,088,175	$	26,473	$	36,421	$	-	$	1,151,069


December 31, 2014			Special
	Pass		Mention		Substandard 1		Doubtful		Total
Commercial	$	118,845	$	3,948	$	4,403	$	-	$	127,196
Real estate - commercial
Owner occupied general purpose		124,936		253		7,476		-		132,665
Owner occupied special purpose		154,225		11,607		3,483		-		169,315
Non-owner occupied general purpose		148,212		3,235		6,788		-		158,235
Non-owner occupied special purpose		78,957		8,097		1,423		-		88,477
Retail Properties		36,779		1,001		-		-		37,780
Farm		14,157		-		-		-		14,157
Real estate - construction
Homebuilder		3,204		-		-		-		3,204
Land		1,658		-		-		-		1,658
Commercial speculative		9,947		-		3,484		-		13,431
All other		25,941		-		561		-		26,502
Real estate - residential
Investor		134,952		-		2,263		-		137,215
Owner occupied		109,085		-		7,343		-		116,428
Revolving and junior liens		112,647		188		3,713		-		116,548
Consumer		3,503		-		1		-		3,504
All other		13,017		-		-		-		13,017
Total	$	1,090,065	$	28,329	$	40,938	$	-	$	1,159,332

1 The substandard credit quality indicator includes both potential problem loans that are currently performing and nonperforming loans


							Three Months Ended
	As of March 31, 2015						March 31, 2015
			Unpaid				Average		Interest
	Recorded		Principal		Related		Recorded		Income
	Investment		Balance		Allowance		Investment		Recognized
With no related allowance recorded
Commercial	$	1,897	$	2,571	$	-	$	1,699	$	-
Commercial real estate
Owner occupied general purpose		2,593		3,279		-		4,859		15
Owner occupied special purpose		1,154		1,240		-		1,476		6
Non-owner occupied general purpose		750		1,160		-		2,790		-
Non-owner occupied special purpose		-		-		-		712		-
Retail properties		-		-		-		-		-
Farm		1,370		1,370		-		685		-
Construction
Homebuilder		1,320		1,320		-		1,555		21
Land		-		-		-		-		-
Commercial speculative		-		-		-		-		-
All other		240		324		-		266		-
Residential
Investor		1,760		2,101		-		2,177		10
Owner occupied		11,602		13,113		-		11,511		43
Revolving and junior liens		2,330		3,628		-		2,284		2
Consumer		-		-				-		-
Total impaired loans with no recorded allowance		25,016		30,106		-		30,014		97
With an allowance recorded
Commercial		-		-		-		-		-
Commercial real estate
Owner occupied general purpose		4,011		4,657		1,304		2,006		-
Owner occupied special purpose		609		687		113		304		-
Non-owner occupied general purpose		-		-		-		38		-
Non-owner occupied special purpose		1,380		1,806		163		690		4
Retail properties		-		-		-		-		-
Farm		-		-		-		-		-
Construction
Homebuilder		-		-		-		-		-
Land		-		-		-		-		-
Commercial speculative		-		-		-		-		-
All other		261		300		60		266		-
Residential
Investor		131		144		21		133		-
Owner occupied		152		194		30		87		1
Revolving and junior liens		366		405		93		368		1
Consumer		-		-		-		-		-
Total impaired loans with a recorded allowance		6,910		8,193		1,784		3,892		6
Total impaired loans	$	31,926	$	38,299	$	1,784	$	33,906	$	103

Impaired loans by class of loans were as follows:


							Three Months Ended
	As of December 31, 2014						March 31, 2014
			Unpaid				Average		Interest
	Recorded		Principal		Related		Recorded		Income
	Investment		Balance		Allowance		Investment		Recognized
With no related allowance recorded
Commercial	$	1,500	$	2,114	$	-	$	26	$	-
Commercial real estate
Owner occupied general purpose		7,125		7,870		-		2,567		1
Owner occupied special purpose		1,798		1,941		-		4,120		-
Non-owner occupied general purpose		4,831		5,653		-		6,886		15
Non-owner occupied special purpose		1,423		1,930		-		652		-
Retail properties		-		-		-		3,107		-
Farm		-		-		-		-		-
Construction
Homebuilder		1,791		1,791		-		1,955		28
Land		-		-		-		209		-
Commercial speculative		-		-		-		1,325		-
All other		291		323		-		150		-
Residential
Investor		2,595		3,024		-		4,673		1
Owner occupied		11,419		12,816		-		9,589		47
Revolving and junior liens		2,238		3,541		-		2,030		1
Consumer		-		-		-		-		-
Total impaired loans with no recorded allowance		35,011		41,003		-		37,289		93
With an allowance recorded
Commercial		-		-		-		-		-
Commercial real estate
Owner occupied general purpose		-		-		-		926		-
Owner occupied special purpose		-		-		-		3,225		-
Non-owner occupied general purpose		76		76		21		469		-
Non-owner occupied special purpose		-		-		-		-		-
Retail properties		-		-		-		-		-
Farm		-		-		-		-		-
Construction
Homebuilder		-		-		-		84		-
Land		-		-		-		-		-
Commercial speculative		-		-		-		588		-
All other		270		306		98		402		-
Residential
Investor		135		145		24		514		-
Owner occupied		23		65		38		890		2
Revolving and junior liens		371		405		97		997		-
Consumer		-		-		-		-		-
Total impaired loans with a recorded allowance		875		997		278		8,095		2
Total impaired loans	$	35,886	$	42,000	$	278	$	45,384	$	95


	TDR Modifications
	Three Months Ended March 31, 2015
	# of	Pre-modification		Post-modification
	contracts	recorded investment		recorded investment
Troubled debt restructurings
Real estate - commercial
Bifurcate1	1	$	300	$	182
Real estate - residential
Owner occupied
Other2	1		147		156
	2	$	447	$	338


	TDR Modifications
	Three Months Ended March 31, 2014
	# of	Pre-modification		Post-modification
	contracts	recorded investment		recorded investment
Troubled debt restructurings
Real estate - commercial
Other2	2	$	1,320	$	1,191
Real estate - residential
Owner occupied
HAMP3	1		102		76
Deferral4	1		237		127
	4	$	1,659	$	1,394

1 Bifurcate: Refers to an “A/B” restructure separated into two notes, charging off the entire B portion of the note.

2 Other: Change of terms from bankruptcy court

3 HAMP: Home Affordable Modification Program

4 Deferral: Refers to the deferral of principal